Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $131k initial cash invested.
1.22%
Cash On Cash
6.8%
Cap Rate
1.13
DSCR
$5,373
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,373 income − $5,240 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,373
Total Expenses
$5,240
Mortgage P&I
50%
$2,700
Property Taxes
9%
$500
Home Insurance
4%
$192
HOA
0%
$21
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591